|
Market Closed -
Japan Exchange
07:30:00 25/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 3,670.00 JPY | -2.13% |
|
-5.05% | +22.13% |
| 08-14 | Japan Earnings Wrap: freee K.K Rises; Isetan Mitsukoshi, Hikari Tsushin Slip | MT |
| 08-13 | Freee K.K. Provides Consolidated Earnings Guidance for the Fiscal Year Ending June 30, 2027 | CI |
Company Valuation: freee K.K.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 558,589 | 185,782 | 188,222 | 141,623 | 227,424 | 217,930 | - | - |
| Change | - | -66.74% | 1.31% | -24.76% | 60.58% | -4.17% | - | - |
| Enterprise Value (EV) 1 | 511,238 | 143,811 | 151,816 | 114,572 | 191,635 | 96,644 | 184,429 | 179,788 |
| Change | - | -71.87% | 5.57% | -24.53% | 67.26% | -49.57% | -0.43% | -2.52% |
| P/E | -186x | -15.8x | -15.1x | -13.9x | 165x | 110x | 67x | 36.9x |
| PBR | 12x | 5.15x | 7.32x | 8.45x | 11.7x | 5.62x | 9.76x | 7.96x |
| PEG | - | -0x | -4.24x | 0.7x | -1x | -5x | 0x | 0.5x |
| Capitalization / Revenue | 54.5x | 12.9x | 9.79x | 5.57x | 6.84x | 2.79x | 4.18x | 3.49x |
| EV / Revenue | 49.8x | 10x | 7.9x | 4.51x | 5.76x | 2.28x | 3.54x | 2.88x |
| EV / EBITDA | -238x | -58.4x | -19.2x | -13.7x | 188x | 37.6x | 30.6x | 18.1x |
| EV / EBIT | -209x | -47.3x | -19.2x | -13.7x | 314x | 88.5x | 44x | 23x |
| EV / FCF | -190x | -45.4x | -27.7x | -15.4x | 53x | -28.3x | 133x | 36x |
| FCF Yield | -0.53% | -2.2% | -3.61% | -6.49% | 1.89% | -3.53% | 0.75% | 2.78% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -54.88 | -208.2 | -215.6 | -174.4 | 23.28 | 18.2 | 54.81 | 99.42 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,258 | 14,380 | 19,219 | 25,431 | 33,271 | 42,442 | 52,090 | 62,399 |
| EBITDA 1 | -2,146 | -2,461 | -7,919 | -8,387 | 1,020 | 2,574 | 6,027 | 9,925 |
| EBIT 1 | -2,442 | -3,042 | -7,919 | -8,387 | 611 | 1,091 | 4,195 | 7,827 |
| Net income 1 | -2,756 | -11,609 | -12,338 | -10,151 | 1,370 | 1,078 | 3,233 | 5,849 |
| Net Debt 1 | -47,351 | -41,971 | -36,406 | -27,051 | -35,790 | -21,887 | -33,500 | -38,142 |
| Reference price 2 | 10,210.00 | 3,280.00 | 3,255.00 | 2,422.00 | 3,845.00 | 3,670.00 | 3,670.00 | 3,670.00 |
| Nbr of stocks (in thousands) | 54,710 | 56,641 | 57,825 | 58,473 | 59,148 | 59,381 | - | - |
| Announcement Date | 13/08/21 | 12/08/22 | 14/08/23 | 14/08/24 | 13/08/25 | 13/08/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 280.83x | 4.4x | 90.16x | -.--% | 1.38B | |
| 26.2x | 9.68x | 15.83x | 0.77% | 3,833B | |
| 124.16x | 54.2x | 87.97x | -.--% | 456B | |
| 479.02x | 20.53x | 81.15x | -.--% | 96.28B | |
| 67.86x | 14.32x | 30.19x | -.--% | 89.81B | |
| 107.18x | 9.08x | 24.25x | -.--% | 81.59B | |
| 33.64x | 1.62x | 12.95x | -.--% | 60.97B | |
| 188.3x | - | - | -.--% | 47.52B | |
| 32.1x | 6.69x | 32.11x | -.--% | 42.36B | |
| 109.33x | 4.32x | 20.97x | -.--% | 37.67B | |
| Average | 144.86x | 13.87x | 43.95x | 0.08% | 474.62B | |
| Weighted average by Cap. | 49.48x | 14.13x | 24.76x | 0.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4478 Stock
- Valuation freee K.K.
Select your edition
All financial news and data tailored to specific country editions
